| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
164.00 M |
149.08 M |
113.95 M |
98.81 M |
63.95 M |
| Depreciation & Depletion |
164.00 M |
149.08 M |
113.95 M |
98.81 M |
63.95 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-178.22 M |
-175.26 M |
-105.09 M |
-122.09 M |
-65.39 M |
| Funds from Operations |
1.47 B |
1.31 B |
950.43 M |
603.46 M |
481.74 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-99.13 M |
-152.07 M |
-105.75 M |
-27.13 M |
-150.63 M |
| Incline (Decline) in Receivables |
-191.58 M |
-254.29 M |
-223.25 M |
-86.37 M |
-172.64 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
92.45 M |
102.21 M |
117.50 M |
59.24 M |
22.01 M |
| Net Cash Flow/Operating Activities |
1.38 B |
1.15 B |
844.68 M |
576.33 M |
331.11 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.16 M |
31.16 M |
146.32 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
11.72 M |
0.00 |
0.00 |
59.12 M |
| Decrease in Investments |
15.52 M |
0.00 |
165.39 M |
102.88 M |
11.03 M |
| Disposal of Fixed Assets |
431,000.00 |
0.00 |
0.00 |
226,100.00 |
213,984.00 |
| Other Uses - Investing |
1.29 M |
0.00 |
-3.10 M |
0.00 |
956,241.00 |
| Other Sources - Investing |
0.00 |
0.00 |
3.10 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
273.47 M |
415.33 M |
312.60 M |
143.35 M |
234.00 M |
| Proceeds from Stock Options |
13.79 M |
14.46 M |
269.59 M |
146.06 M |
98.27 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
11,145.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
537.46 M |
208.17 M |
339.64 M |
91.12 M |
227.49 M |
| Common Dividends (Cash) |
537.46 M |
208.17 M |
339.64 M |
91.12 M |
227.49 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-523.66 M |
-193.71 M |
-70.06 M |
54.94 M |
-129.23 M |
| Effect of Exchange rate on Cash |
16.38 M |
10.22 M |
-1.55 M |
2.03 M |
900,516.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |